204- 1316 Kingston Road, Toronto E06
Toronto E06
$599,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
52
Price Drop
2%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,750/mo
Estimated from market price-to-rent ratios
Remarks
"Terrasse at The Hunt Club" Boutique building. This is not your average 1bdrm condo. This Suite boasts approx 750 sq ft of practical living space across from "The Hunt". Features include extended upper cabinets, center Island, extended Marble counters, and backsplash, pendant lighting, pot lights, premium vinyl floors, custom Hunter Douglas Blinds, built in appliances, stackable washer/ dryer, BBQ line on balcony, large bdrm closet with organizers, flex space for work at home and additonal closet space. Maintenance fee includes all heating and cooling hydro consumption
MississaugaInvestor.ca
204- 1316 Kingston Road
Condo Apartment · 1bd/1ba · ~750 sqft
$599,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.23%
Monthly Cash Flow
-$2,647/mo
Estimated Rent
$1,750/mo
Cash-on-Cash
-24.16%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,750 |
| Mortgage | −$2,761 |
| Property Tax | −$475 |
| Insurance | −$225 |
| Condo Fee | −$848 |
| Vacancy (5%) | −$88 |
| Cash Flow | -$2,647/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,000 |
| Vacancy (5%) | −$1,050 |
| Property Tax | −$5,699 |
| Insurance | −$2,700 |
| Condo Fee | −$10,176 |
| Annual NOI | $1,375 |
| Cap Rate | 0.23% |
Cash Required to Close
| Down Payment (20%) | $119,980 |
| Ontario Land Transfer Tax | $8,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,453 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.